CFE Corp. | Mid-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 1.1B
Total Liabilities 854.0M
Shareholders Equity 247.8M
Debt to Equity 3.45

Cash Flow Metrics

Revenue & Profitability Trend

CFE Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i1.2B1.2B1.2B1.1B1.0B
Cost of Goods Sold i842.6M930.0M846.6M793.5M745.7M
Gross Profit i339.5M318.5M320.6M331.8M280.9M
Gross Margin % i28.7%25.5%27.5%29.5%27.4%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-----
Other Operating Expenses i88.3M80.0M80.1M105.0M109.3M
Total Operating Expenses i88.3M80.0M80.1M105.0M109.3M
Operating Income i24.6M16.9M27.9M53.4M26.4M
Operating Margin % i2.1%1.4%2.4%4.7%2.6%
Non-Operating Items
Interest Income i12.9M11.9M6.2M3.3M2.8M
Interest Expense i15.4M11.0M6.1M6.8M6.5M
Other Non-Operating Income-----
Pre-tax Income i36.8M31.0M47.4M51.9M29.4M
Income Tax i12.8M8.3M9.0M12.4M11.7M
Effective Tax Rate % i34.9%26.8%18.9%23.9%39.9%
Net Income i24.0M22.7M231.7M152.8M64.8M
Net Margin % i2.0%1.8%19.8%13.6%6.3%
Key Metrics
EBITDA i70.6M52.1M60.0M84.0M54.4M
EPS (Basic) i€0.97€0.91€9.15€5.93€2.53
EPS (Diluted) i€0.97€0.91€9.15€5.93€2.53
Basic Shares Outstanding i2480192524905237250682312531448225314482
Diluted Shares Outstanding i2480192524905237250682312531448225314482

Income Statement Trend

CFE Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i173.5M154.1M127.1M143.6M759.7M
Short-term Investments i5.6M3.2M306.0K15.7M2.9M
Accounts Receivable i265.5M313.6M284.6M189.5M462.1M
Inventory i141.4M161.8M168.5M160.4M184.6M
Other Current Assets7.3M5.6M4.5M88.0M79.2M
Total Current Assets i656.1M709.4M685.9M5.0B1.9B
Non-Current Assets
Property, Plant & Equipment i83.8M80.0M64.7M71.8M244.2M
Goodwill i53.8M51.7M49.8M49.5M455.5M
Intangible Assets i6.0M3.9M2.3M1.9M111.3M
Long-term Investments126.0K336.0K422.0K01.4M
Other Non-Current Assets14.0M11.3M11.7M13.9M15.1M
Total Non-Current Assets i445.7M447.0M372.1M312.8M3.2B
Total Assets i1.1B1.2B1.1B5.3B5.1B
Liabilities
Current Liabilities
Accounts Payable i289.2M317.8M309.2M277.0M1.2B
Short-term Debt i30.4M56.4M22.0M179.0M412.6M
Current Portion of Long-term Debt-----
Other Current Liabilities58.7M71.6M63.4M220.1M436.9M
Total Current Liabilities i610.1M672.0M609.8M3.2B2.2B
Non-Current Liabilities
Long-term Debt i184.8M191.0M154.0M77.6M948.5M
Deferred Tax Liabilities i5.2M3.2M2.7M2.1M97.0M
Other Non-Current Liabilities25.5M26.5M26.2M38.3M32.3M
Total Non-Current Liabilities i243.9M247.9M223.8M142.2M1.2B
Total Liabilities i854.0M920.0M833.6M3.3B3.3B
Equity
Common Stock i8.1M8.1M8.1M41.3M41.3M
Retained Earnings i136.4M123.0M105.7M1.2B1.1B
Treasury Stock i4.2M4.4M3.7M0-
Other Equity-----
Total Shareholders Equity i247.8M236.4M224.5M2.0B1.8B
Key Metrics
Total Debt i215.2M247.4M176.0M256.6M1.4B
Working Capital i46.0M37.4M76.2M1.8B-252.9M

Balance Sheet Composition

CFE Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i28.0M28.2M42.3M48.3M87.3M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i71.6M-84.3M-49.5M-35.9M-28.9M
Operating Cash Flow i99.6M-56.2M-7.2M12.5M58.4M
Investing Activities
Capital Expenditures i-----213.9M
Acquisitions i2.8M-1.6M0-8.0M60.0K
Investment Purchases i-----
Investment Sales i550.0K0---
Investing Cash Flow i3.3M-1.6M0-274.4M-361.0M
Financing Activities
Share Repurchases i0-835.0K-11.7M0-
Dividends Paid i----4.9M-
Debt Issuance i44.6M86.3M15.0M33.5M41.0M
Debt Repayment i-92.2M-38.0M-104.8M-33.5M-36.3M
Financing Cash Flow i-42.7M46.5M-56.5M-3.5M-98.4M
Free Cash Flow i74.5M-19.4M51.3M19.5M406.0M
Net Change in Cash i60.3M-11.2M-63.7M-265.4M-401.0M

Cash Flow Trend

CFE Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 9.69
Forward P/E 6.86
Price to Book 0.94
Price to Sales 0.20
PEG Ratio 6.86

Profitability Ratios

Profit Margin 2.03%
Operating Margin 2.55%
Return on Equity 9.90%
Return on Assets 1.36%

Financial Health

Current Ratio 1.08
Debt to Equity 87.07
Beta 1.65

Per Share Data

EPS (TTM) €0.97
Book Value per Share €9.99
Revenue per Share €47.66

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
cfeb233.1M9.690.949.90%2.03%87.07
Ackermans & Van 7.5B16.221.419.14%7.61%28.72
Deme Group N.V 3.5B14.141.6514.31%7.03%35.06
Moury Construct S.A 233.5M9.561.8721.28%13.11%2.06
Abo 66.6M34.722.567.18%1.98%137.60
Umicore 3.3B28.041.627.19%0.80%142.46

Financial data is updated regularly. All figures are in the company's reporting currency.